Ferrellgas Partners, L.P. (FGPRB)

Ferrellgas Partners Income Statement

Financials in millions USD. Fiscal year is August - July.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Operating Revenue	1,785	1,828	1,731	1,917	2,018	1,669
Other Revenue	115.77	110.24	105.68	109.57	96.66	85.46
Revenue	1,901	1,938	1,837	2,026	2,115	1,754
Revenue Growth (YoY)	0.58%	5.51%	-9.34%	-4.17%	20.53%	17.12%
Cost of Revenue	875.4	915.52	853.97	1,018	1,185	892.75
Gross Profit	1,026	1,023	983.15	1,008	929.66	861.56
Selling, General & Admin	695.47	703.17	673.53	672.5	598.11	554.85
Operating Expenses	800.42	804.74	775.23	768.81	691.17	643.45
Operating Income	225.25	218.08	207.91	239.38	238.48	218.11
Interest Expense	-113.93	-108.06	-98.22	-97.71	-100.09	-173.62
Other Non Operating Income (Expenses)	2.78	2.94	4.49	2.63	4.83	4.25
EBT Excluding Unusual Items	114.1	112.96	114.18	144.29	143.22	48.74
Gain (Loss) on Sale of Assets	-1.82	-2.96	-2.82	-5.69	6.62	-1.83
Legal Settlements	-	-125	-	-	-	-
Other Unusual Items	-3	-	-	-	-	-115.28
Pretax Income	109.28	-15	111.36	138.6	149.84	-68.37
Income Tax Expense	1.3	1.37	0.69	0.98	0.98	0.74
Earnings From Continuing Operations	107.98	-16.37	110.68	137.62	148.86	-69.11
Minority Interest in Earnings	-0.31	0.96	-1.56	-2.11	-2.35	1.39
Net Income	107.68	-15.41	109.11	135.51	146.51	-67.73
Preferred Dividends & Other Adjustments	-1.12	64.07	164.77	125.34	165.28	24.02
Net Income to Common	108.79	-79.48	-55.66	10.17	-18.77	-91.75
Net Income Growth	-	-	-19.48%	-7.51%	-	-
Shares Outstanding (Basic)	33	5	5	5	5	5
Shares Outstanding (Diluted)	33	5	5	5	5	5
Shares Change (YoY)	574.72%	-	-	-	-	-
EPS (Basic)	3.32	-16.36	-11.46	2.09	-3.86	-18.89
EPS (Diluted)	3.32	-16.36	-11.46	2.09	-3.86	-18.89
Free Cash Flow	87.44	56.35	174.71	123.34	63.79	145.27
Free Cash Flow Per Share	2.67	11.60	35.97	25.39	13.13	29.91
Gross Margin	53.95%	52.77%	53.52%	49.75%	43.96%	49.11%
Operating Margin	11.85%	11.25%	11.32%	11.81%	11.28%	12.43%
Profit Margin	5.72%	-4.10%	-3.03%	0.50%	-0.89%	-5.23%
Free Cash Flow Margin	4.60%	2.91%	9.51%	6.09%	3.02%	8.28%
EBITDA	326.75	316.5	306.39	332.75	328.38	303.49
EBITDA Margin	17.19%	16.33%	16.68%	16.42%	15.53%	17.30%
D&A For EBITDA	101.5	98.43	98.47	93.37	89.9	85.38
EBIT	225.25	218.08	207.91	239.38	238.48	218.11
EBIT Margin	11.85%	11.25%	11.32%	11.81%	11.28%	12.43%
Effective Tax Rate	1.19%	-	0.62%	0.71%	0.66%	-
Revenue as Reported	1,901	1,938	1,837	2,026	2,115	1,754

Updated Jan 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.